STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|
| Sales, Adj. | $7.9M | $16.0M | $11.4M | $9.5M | |
| YoY % | — | +101.3% | -28.6% | -16.6% | |
| P / Sales | 1.6x | 0.0x | 9091.0x | 0.1x | |
| EV / Sales | 2.1x | 0.4x | 9092.5x | 2.9x | |
| Gross Profit, Adj. | $-807,004 | $1.8M | $-119,637 | $-197,752 | |
| YoY % | — | +322.9% | -106.7% | -65.3% | |
| Margin % | -10.2% | 11.2% | -1.0% | -2.1% | |
| EV / Gross Profit | -21.1x | 4.0x | -867950.1x | -141.8x | |
| EBITDA, Adj. | $-7.9M | $-8.7M | $-12.0M | $-14.5M | |
| YoY % | — | -8.9% | -38.3% | -21.1% | |
| Margin % | -100.0% | -54.1% | -104.9% | -152.4% | |
| EV / EBITDA | -2.1x | -0.8x | -8667.4x | -1.9x | |
| EBIT | $-8.0M | $-8.8M | $-12.2M | $-14.8M | |
| YoY % | — | -9.6% | -39.4% | -20.8% | |
| Margin % | -100.6% | -54.8% | -107.0% | -155.0% | |
| EV / EBIT | -2.1x | -0.8x | -8497.4x | -1.9x | |
| Net Income | $-10.1M | $-9.7M | $-17.6M | $-34.3M | |
| YoY % | — | +3.5% | -80.9% | -95.0% | |
| Net Margin | -126.9% | -60.8% | -154.2% | -360.5% | |
| EPS (GAAP) | -$33760000.00 | -$34280800.00 | -$306.91 | -$63214.16 | |
| YoY % | — | -1.5% | +100.0% | -20497.0% |